stephen austin & sons limited

stephen austin & sons limited Company Information

Share STEPHEN AUSTIN & SONS LIMITED
Live 
MatureMidDeclining

Company Number

04381773

Industry

Printing (other than printing of newspapers and printing on labels and tags) n.e.c.

 

Shareholders

stephen austin holdings ltd

Group Structure

View All

Contact

Registered Address

caxton hill, ware road, hertford, hertfordshire, SG13 7LU

stephen austin & sons limited Estimated Valuation

£9.1m

Pomanda estimates the enterprise value of STEPHEN AUSTIN & SONS LIMITED at £9.1m based on a Turnover of £17.2m and 0.53x industry multiple (adjusted for size and gross margin).

stephen austin & sons limited Estimated Valuation

£1.7m

Pomanda estimates the enterprise value of STEPHEN AUSTIN & SONS LIMITED at £1.7m based on an EBITDA of £410k and a 4.1x industry multiple (adjusted for size and gross margin).

stephen austin & sons limited Estimated Valuation

£8.1m

Pomanda estimates the enterprise value of STEPHEN AUSTIN & SONS LIMITED at £8.1m based on Net Assets of £5.4m and 1.5x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Stephen Austin & Sons Limited Overview

Stephen Austin & Sons Limited is a live company located in hertford, SG13 7LU with a Companies House number of 04381773. It operates in the printing n.e.c. sector, SIC Code 18129. Founded in February 2002, it's largest shareholder is stephen austin holdings ltd with a 100% stake. Stephen Austin & Sons Limited is a mature, mid sized company, Pomanda has estimated its turnover at £17.2m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Stephen Austin & Sons Limited Health Check

Pomanda's financial health check has awarded Stephen Austin & Sons Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

3 Strong

positive_score

3 Regular

positive_score

6 Weak

size

Size

annual sales of £17.2m, make it larger than the average company (£11.2m)

£17.2m - Stephen Austin & Sons Limited

£11.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (5.1%)

-5% - Stephen Austin & Sons Limited

5.1% - Industry AVG

production

Production

with a gross margin of 35%, this company has a comparable cost of product (30.9%)

35% - Stephen Austin & Sons Limited

30.9% - Industry AVG

profitability

Profitability

an operating margin of -1.6% make it less profitable than the average company (4.3%)

-1.6% - Stephen Austin & Sons Limited

4.3% - Industry AVG

employees

Employees

with 124 employees, this is above the industry average (63)

124 - Stephen Austin & Sons Limited

63 - Industry AVG

paystructure

Pay Structure

on an average salary of £48.6k, the company has a higher pay structure (£38.8k)

£48.6k - Stephen Austin & Sons Limited

£38.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £138.3k, this is equally as efficient (£152.9k)

£138.3k - Stephen Austin & Sons Limited

£152.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 97 days, this is later than average (51 days)

97 days - Stephen Austin & Sons Limited

51 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 32 days, this is quicker than average (55 days)

32 days - Stephen Austin & Sons Limited

55 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 51 days, this is more than average (25 days)

51 days - Stephen Austin & Sons Limited

25 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 17 weeks, this is more cash available to meet short term requirements (10 weeks)

17 weeks - Stephen Austin & Sons Limited

10 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 62.9%, this is a similar level of debt than the average (59.7%)

62.9% - Stephen Austin & Sons Limited

59.7% - Industry AVG

STEPHEN AUSTIN & SONS LIMITED financials

EXPORTms excel logo

Stephen Austin & Sons Limited's latest turnover from December 2023 is £17.2 million and the company has net assets of £5.4 million. According to their latest financial statements, Stephen Austin & Sons Limited has 124 employees and maintains cash reserves of £2.1 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Turnover17,154,00033,448,00021,213,00019,853,00018,693,00018,620,00017,306,00014,286,00016,207,00015,948,00015,910,00014,370,00013,804,00014,314,12612,630,958
Other Income Or Grants000000000000000
Cost Of Sales11,151,00018,805,00010,302,00012,848,00010,977,00010,885,00010,804,0008,070,0009,893,0009,622,00010,109,0009,230,0008,786,0008,853,4007,591,898
Gross Profit6,003,00014,643,00010,911,0007,005,0007,716,0007,735,0006,502,0006,216,0006,314,0006,326,0005,801,0005,140,0005,018,0005,460,7265,039,060
Admin Expenses6,271,00011,233,0007,299,0006,602,0006,068,0005,368,0005,259,0005,052,0006,248,0005,722,0005,397,0004,563,0004,524,0004,513,4003,977,016
Operating Profit-268,0003,410,0003,612,000403,0001,648,0002,367,0001,243,0001,164,00066,000604,000404,000577,000494,000947,3261,062,044
Interest Payable207,000129,000197,000141,000118,000119,000124,000116,000329,000274,000396,000108,000345,000115,399157,609
Interest Receivable126,0006,000146,00075,00081,00057,00013,0008,000290,000294,000302,000109,000336,00076,583110,431
Pre-Tax Profit-349,0003,287,0003,561,000337,0001,611,0002,305,0001,132,0001,053,00025,000608,000356,000578,000486,000904,062967,606
Tax122,000-355,000-719,00049,000-326,000-548,000-222,000-202,00015,000-147,000-86,000-329,000-114,000-194,452-324,367
Profit After Tax-227,0002,932,0002,842,000386,0001,285,0001,757,000910,000851,00040,000461,000270,000249,000372,000709,610643,239
Dividends Paid05,900,0000000180,000180,000180,000180,000180,000180,000180,000430,000418,000
Retained Profit-227,000-2,968,0002,842,000386,0001,285,0001,757,000730,000671,000-140,000281,00090,00069,000192,000279,610225,239
Employee Costs6,025,0006,265,0005,275,0005,813,0005,219,0005,120,0004,826,0004,929,0004,712,0004,601,0004,616,0004,890,0004,486,0004,399,3224,179,085
Number Of Employees124138131125150153143142141145141145132132124
EBITDA*410,0004,063,0004,398,0001,532,0002,567,0003,238,0002,120,0001,791,000710,0001,235,000980,0001,063,000980,0001,434,5921,572,709

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Tangible Assets2,909,0001,860,0002,071,0002,446,0002,452,0002,901,0003,353,0002,253,0002,341,0002,630,0002,988,0001,904,0001,383,0001,516,2761,775,694
Intangible Assets0014,00069,000137,000192,000247,000302,000357,000412,000467,000523,000578,000632,505687,505
Investments & Other100,000100,000246,000100,000194,000603,000472,000100,000100,000106,000232,000100,000100,000100,000100,000
Debtors (Due After 1 year)0000000450,000572,0003,000,0003,000,0000000
Total Fixed Assets3,009,0001,960,0002,331,0002,615,0002,783,0003,696,0004,072,0003,105,0003,370,0006,148,0006,687,0002,527,0002,061,0002,248,7812,563,199
Stock & work in progress1,564,0001,501,0003,539,0001,961,0004,670,0005,063,0003,558,0003,269,0001,453,000254,00064,000757,000862,000313,057634,975
Trade Debtors4,579,0003,351,0003,724,0001,735,0006,829,0006,255,0006,251,0004,537,0004,253,0003,879,0002,856,0003,326,0002,582,0002,477,7002,857,720
Group Debtors2,256,0005,424,0009,283,0007,427,0005,500,0005,620,0005,911,0005,498,0004,751,0002,086,0001,644,0004,265,0004,641,0004,357,7324,146,061
Misc Debtors1,013,0001,120,000604,0001,205,0001,133,000490,000692,000604,000403,000372,000416,000547,000321,000438,023379,147
Cash2,098,0005,583,0004,220,0004,744,0002,046,0001,627,0001,930,0001,574,000326,000499,0001,301,000106,000300,0001,590,259616,770
misc current assets000000003,000000000
total current assets11,510,00016,979,00021,370,00017,072,00020,178,00019,055,00018,342,00015,482,00011,189,0007,090,0006,281,0009,001,0008,706,0009,176,7718,634,673
total assets14,519,00018,939,00023,701,00019,687,00022,961,00022,751,00022,414,00018,587,00014,559,00013,238,00012,968,00011,528,00010,767,00011,425,55211,197,872
Bank overdraft000043,000000507,000000000
Bank loan00000168,000320,000476,0000000000
Trade Creditors 979,0001,093,0001,442,0001,268,0001,291,0002,160,0001,876,0001,406,0001,515,0002,051,0001,983,0001,673,0001,421,0001,840,9181,059,396
Group/Directors Accounts3,237,000100,000100,000100,0008,567,0001,073,0002,279,0002,495,0003,189,0002,066,0001,499,0001,340,0001,158,000555,676587,314
other short term finances000000000000000
hp & lease commitments179,000175,000162,000447,000288,000287,000331,000285,000439,000540,000503,000259,000213,000256,307505,349
other current liabilities1,968,0005,664,0006,878,0005,530,000867,0007,787,0007,827,0006,079,0001,387,000466,000470,000664,000558,0001,169,0131,412,247
total current liabilities6,363,0007,032,0008,582,0007,345,00011,056,00011,475,00012,633,00010,741,0007,037,0005,123,0004,455,0003,936,0003,350,0003,821,9143,564,306
loans2,500,0002,500,0002,500,0002,500,00002,500,0002,500,0002,500,0002,500,0002,500,0002,500,0002,500,0002,500,0002,500,0002,500,000
hp & lease commitments0173,000328,000501,0000646,000939,00059,000344,000741,0001,174,000409,000133,000345,235541,636
Accruals and Deferred Income000000000000000
other liabilities00002,857,0000000000000
provisions195,000188,000160,000135,00076,000145,000149,0007,00069,00071,00065,00048,00081,000119,590131,092
total long term liabilities2,772,0002,879,0002,988,0003,165,0002,933,0003,291,0003,588,0002,995,0003,015,0003,312,0003,739,0003,075,0002,720,0003,143,2633,445,347
total liabilities9,135,0009,911,00011,570,00010,510,00013,989,00014,766,00016,221,00013,736,00010,052,0008,435,0008,194,0007,011,0006,070,0006,965,1777,009,653
net assets5,384,0009,028,00012,131,0009,177,0008,972,0007,985,0006,193,0004,851,0004,507,0004,803,0004,774,0004,517,0004,697,0004,460,3754,188,219
total shareholders funds5,384,0009,028,00012,131,0009,177,0008,972,0007,985,0006,193,0004,851,0004,507,0004,803,0004,774,0004,517,0004,697,0004,460,3754,188,219
Dec 2023Dec 2022Dec 2021Dec 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Operating Activities
Operating Profit-268,0003,410,0003,612,000403,0001,648,0002,367,0001,243,0001,164,00066,000604,000404,000577,000494,000947,3261,062,044
Depreciation678,000639,000731,0001,061,000864,000816,000822,000572,000589,000576,000521,000431,000431,000432,266455,665
Amortisation014,00055,00068,00055,00055,00055,00055,00055,00055,00055,00055,00055,00055,00055,000
Tax122,000-355,000-719,00049,000-326,000-548,000-222,000-202,00015,000-147,000-86,000-329,000-114,000-194,452-324,367
Stock63,000-2,038,0001,578,000-2,709,000-393,0001,505,000289,0001,816,0001,199,000190,000-693,000-105,000548,943-321,918634,975
Debtors-2,047,000-3,716,0003,244,000-3,095,0001,097,000-489,0001,765,0001,110,000642,0001,421,000-222,000594,000270,545-109,4737,382,928
Creditors-114,000-349,000174,000-23,000-869,000284,000470,000-109,000-536,00068,000310,000252,000-419,918781,5221,059,396
Accruals and Deferred Income-3,696,000-1,214,0001,348,0004,663,000-6,920,000-40,0001,748,0004,692,000921,000-4,000-194,000106,000-611,013-243,2341,412,247
Deferred Taxes & Provisions7,00028,00025,00059,000-69,000-4,000142,000-62,000-2,0006,00017,000-33,000-38,590-11,502131,092
Cash flow from operations-1,287,0007,927,000404,00012,084,000-6,321,0001,914,0002,204,0003,184,000-733,000-453,0001,942,000570,000-1,023,0092,198,317-4,166,826
Investing Activities
capital expenditure-1,727,000-428,000-356,000-1,055,000-415,000-364,000-1,922,000-484,000-300,000-218,000-1,604,000-952,000-298,219-172,848-2,973,864
Change in Investments0-146,000146,000-94,000-409,000131,000372,0000-6,000-126,000132,000000100,000
cash flow from investments-1,727,000-282,000-502,000-961,000-6,000-495,000-2,294,000-484,000-294,000-92,000-1,736,000-952,000-298,219-172,848-3,073,864
Financing Activities
Bank loans0000-168,000-152,000-156,000476,0000000000
Group/Directors Accounts3,137,00000-8,467,0007,494,000-1,206,000-216,000-694,0001,123,000567,000159,000182,000602,324-31,638587,314
Other Short Term Loans 000000000000000
Long term loans0002,500,000-2,500,0000000000002,500,000
Hire Purchase and Lease Commitments-169,000-142,000-458,000660,000-645,000-337,000926,000-439,000-498,000-396,0001,009,000322,000-255,542-445,4431,046,985
other long term liabilities000-2,857,0002,857,0000000000000
share issue-3,417,000-135,000112,000-181,000-298,00035,000612,000-327,000-156,000-252,000167,000-249,00044,625-7,4543,962,980
interest-81,000-123,000-51,000-66,000-37,000-62,000-111,000-108,000-39,00020,000-94,0001,000-9,000-38,816-47,178
cash flow from financing-530,000-400,000-397,000-8,411,0006,703,000-1,722,0001,055,000-1,092,000430,000-61,0001,241,000256,000382,407-523,3518,050,101
cash and cash equivalents
cash-3,485,0001,363,000-524,0002,698,000419,000-303,000356,0001,248,000-173,000-802,0001,195,000-194,000-1,290,259973,489616,770
overdraft000-43,00043,00000-507,000507,000000000
change in cash-3,485,0001,363,000-524,0002,741,000376,000-303,000356,0001,755,000-680,000-802,0001,195,000-194,000-1,290,259973,489616,770

stephen austin & sons limited Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for stephen austin & sons limited. Get real-time insights into stephen austin & sons limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Stephen Austin & Sons Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for stephen austin & sons limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in SG13 area or any other competitors across 12 key performance metrics.

stephen austin & sons limited Ownership

STEPHEN AUSTIN & SONS LIMITED group structure

Stephen Austin & Sons Limited has 1 subsidiary company.

Ultimate parent company

2 parents

STEPHEN AUSTIN & SONS LIMITED

04381773

1 subsidiary

STEPHEN AUSTIN & SONS LIMITED Shareholders

stephen austin holdings ltd 100%

stephen austin & sons limited directors

Stephen Austin & Sons Limited currently has 2 directors. The longest serving directors include Mr Peter Fowler (Mar 2002) and Mr Rory Fowler (Mar 2002).

officercountryagestartendrole
Mr Peter FowlerEngland86 years Mar 2002- Director
Mr Rory Fowler53 years Mar 2002- Director

P&L

December 2023

turnover

17.2m

-49%

operating profit

-268k

-108%

gross margin

35%

-20.06%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

5.4m

-0.4%

total assets

14.5m

-0.23%

cash

2.1m

-0.62%

net assets

Total assets minus all liabilities

stephen austin & sons limited company details

company number

04381773

Type

Private limited with Share Capital

industry

18129 - Printing (other than printing of newspapers and printing on labels and tags) n.e.c.

incorporation date

February 2002

age

22

incorporated

UK

ultimate parent company

accounts

Full Accounts

last accounts submitted

December 2023

previous names

tydale enterprises limited (April 2002)

accountant

-

auditor

ROTHMANS AUDIT LLP

address

caxton hill, ware road, hertford, hertfordshire, SG13 7LU

Bank

HSBC BANK PLC

Legal Advisor

-

stephen austin & sons limited Charges & Mortgages

A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.

We found 4 charges/mortgages relating to stephen austin & sons limited. Currently there are 1 open charges and 3 have been satisfied in the past.

stephen austin & sons limited Capital Raised & Share Issues BETA

When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.

Click to start generating capital raising & share issue transactions for STEPHEN AUSTIN & SONS LIMITED. This can take several minutes, an email will notify you when this has completed.

stephen austin & sons limited Companies House Filings - See Documents

datedescriptionview/download